DDM Analysis: 600578.SS

Valuation Snapshot

Stable Growth	$16.53 - $87.72	$29.87
Multi-Stage	$14.53 - $15.93	$15.22
Blended Fair Value	$22.55
Current Price	$4.13
Upside	445.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.16%	0.49%	0.32	0.37	0.25	0.36	0.35	0.33	0.26	0.31	0.31	0.29
YoY Growth	-	-	-11.65%	49.20%	-30.64%	1.84%	6.55%	24.71%	-15.71%	0.70%	4.89%	-4.67%
Dividend Yield	-	-	9.07%	10.97%	7.87%	12.69%	7.98%	11.95%	7.68%	8.98%	6.95%	6.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,477.71
(-) Cash Dividends Paid (M)	1,154.77
(=) Cash Retained (M)	2,322.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	695.54	434.71	260.83
Cash Retained (M)	2,322.94	2,322.94	2,322.94
(-) Cash Required (M)	-695.54	-434.71	-260.83
(=) Excess Retained (M)	1,627.39	1,888.22	2,062.11
(/) Shares Outstanding (M)	6,792.75	6,792.75	6,792.75
(=) Excess Retained per Share	0.24	0.28	0.30
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.24	0.28	0.30
(=) Adjusted Dividend	0.41	0.45	0.47
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	3.76%	4.76%	5.76%
Fair Value	$16.53	$29.87	$87.72
Upside / Downside	300.25%	623.34%	2,023.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,477.71	3,643.37	3,816.92	3,998.73	4,189.21	4,388.76	4,520.42
Payout Ratio	33.20%	44.56%	55.92%	67.28%	78.64%	90.00%	92.50%
Projected Dividends (M)	1,154.77	1,623.63	2,134.53	2,690.43	3,294.44	3,949.88	4,181.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	3.76%	4.76%	5.76%
Year 1 PV (M)	1,512.33	1,526.91	1,541.48
Year 2 PV (M)	1,851.93	1,887.80	1,924.01
Year 3 PV (M)	2,174.22	2,237.69	2,302.38
Year 4 PV (M)	2,479.84	2,576.83	2,676.63
Year 5 PV (M)	2,769.41	2,905.46	3,046.80
PV of Terminal Value (M)	87,923.05	92,242.21	96,729.47
Equity Value (M)	98,710.79	103,376.89	108,220.77
Shares Outstanding (M)	6,792.75	6,792.75	6,792.75
Fair Value	$14.53	$15.22	$15.93
Upside / Downside	251.86%	268.49%	285.76%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Beijing Jingneng Power Co., Ltd. (600578.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener